10-D 1 srm07002_10d-200710.txt UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D.C. 20549 FORM 10-D ASSET-BACKED ISSUER DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the monthly distribution period from: September 02, 2007 to October 01, 2007 Commission File Number of issuing entity: 333-133985-47 Structured Adjustable Rate Mortgage Loan Trust, Series 2007-2 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-133985 Structured Asset Securities Corporation (Exact name of depositor as specified in its charter) Lehman Brothers Holdings Inc. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) Not Applicable (I.R.S. Employer Identification No.) 745 Seventh Avenue New York, NY 10019 (Address of principal executive offices of the issuing entity) (Zip Code) (212) 526-7000 (Telephone number, including area code) Not Applicable (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Title of Section Section Section Name of Exchange Class 12(b) 12(g) 15(d) (If Section 12(b)) 1-A1 _____ _____ __X___ ____________ 1-A2 _____ _____ __X___ ____________ 1-A3 _____ _____ __X___ ____________ M-1 _____ _____ __X___ ____________ M-2 _____ _____ __X___ ____________ M-3 _____ _____ __X___ ____________ M-4 _____ _____ __X___ ____________ M-5 _____ _____ __X___ ____________ M-6 _____ _____ __X___ ____________ M-7 _____ _____ __X___ ____________ 2-A1 _____ _____ __X___ ____________ 2-A2 _____ _____ __X___ ____________ 2-AX _____ _____ __X___ ____________ B1-II _____ _____ __X___ ____________ B2-II _____ _____ __X___ ____________ B3-II _____ _____ __X___ ____________ R-II _____ _____ __X___ ____________

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes __X__ No ____ Part I - DISTRIBUTION INFORMATION Item 1. Distribution and Pool Performance Information On October 25, 2007 a distribution was made to holders of Structured Adjustable Rate Mortgage Loan Trust, Series 2007-2. The distribution report is attached as an Exhibit to this Form 10-D. Please see Item 9(b), Exhibit 99.1 for the related information. Part II - OTHER INFORMATION Item 9. Exhibits. (a) The following is a list of documents filed as part of this Report on Form 10-D: (99.1) Monthly report distributed to holders of Structured Adjustable Rate Mortgage Loan Trust, Series 2007-2, relating to the October 25, 2007 distribution. (b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above and in the Exhibit Index that immediately follows the signature page hereof. SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. Structured Adjustable Rate Mortgage Loan Trust, Series 2007-2 (Issuing Entity) Aurora Loan Services LLC (Master Servicer) /s/ Michele Olds Michele Olds, Vice President Servicer Oversight Date: November 01, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Structured Adjustable Rate Mortgage Loan Trust, Series 2007-2, relating to the October 25, 2007 distribution. EX-99.1 Structured Adjustable Rate Mortgage Loan Trust Mortgage Pass-Through Certificates Distribution Date: 10/25/2007 Structured Adjustable Rate Mortgage Loan Trust Mortgage Pass-Through Certificates Series 2007-2 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 8480 Stagecoach Circle Frederick, MD 21701-4747 www.ctslink.com Telephone: 1-866-846-4526 Fax: 240-586-8675

Certificateholder Distribution Summary Class CUSIP Record Certificate Beginning Interest Date Pass-Through Certificate Distribution Rate Balance 1-A1 86362UAA2 0910/24/2007 5.~~65500~~28125% ~~261~~258,~~810~~489,~~902~~663.2874 1,~~192~~137,~~657~~623.7578 1-A2 86362UAB0 0809/3128/2007 6.50000% 44,~~883~~314,~~510~~134.42 ~~243~~240,~~119~~034.0189 1-A3 86362UAC8 0910/24/2007 5.~~71500~~34125% 3433,~~076~~644,~~458~~177.7813 ~~156~~149,~~879~~751.5063 M-1 86362UAG9 0910/24/2007 5.~~79500~~42125% 11,062,000.00 5149,~~639~~974.5789 M-2 86362UAH7 0910/24/2007 5.~~82500~~45125% 3,073,000.00 1413,~~419~~959.6374 M-3 86362UAJ3 0910/24/2007 5.~~85500~~48125% 4,916,000.00 2322,~~186~~454.4585 M-4 86362UAK0 0910/24/2007 5.~~90500~~53125% 2,253,000.00 10,~~717~~384.0892 M-5 86362UAL8 0910/24/2007 5.~~95500~~58125% 2,868,000.00 13,~~758~~339.0419 M-6 86362UAM6 0910/24/2007 65.~~00500~~63125% 2,048,000.00 9,~~906~~610.9267 M-7 86362UAN4 0910/24/2007 76.~~25500~~88125% 2,868,000.00 16,~~761~~446.4719 2-A1 86362UAD6 0809/3128/2007 5.~~97613~~97375% 123,~~221~~013,~~827~~295.1860 ~~613~~612,~~658~~375.0057 2-A2 86362UAE4 0809/3128/2007 5.~~97613~~97375% 4,~~994~~986,~~657~~205.7314 24,~~873~~821.9395 2-AX 86362UAF1 0809/3128/2007 0.27776% 0.00 30,~~904~~854.5620 B1-II 86362UAP9 0809/3128/2007 5.~~97613~~97375% 2,311,~~615~~357.4612 11,~~512~~506.0922 B2-II 86362UAQ7 0809/3128/2007 5.~~97613~~97375% 1,011,~~394~~281.2319 5,~~036~~034.8528 B3-II 86362UAR5 0809/3128/2007 5.~~97613~~97375% 794,~~524~~435.1232 3,~~956~~954.8280 B4-II 86362UAS3 0809/3128/2007 5.~~97613~~97375% 505,~~697~~640.1160 2,~~518~~517.4314 B5-II 86362UAT1 0809/3128/2007 5.~~97613~~97375% 432,~~740~~692.8145 2,~~155~~154.1000 B6-II 86362UAU8 0809/3128/2007 5.~~97613~~97375% 246,~~067~~040.6313 1,~~225~~224.4482 X SARM0702X 0809/3128/2007 0.00000% 1,434,068.69 ~~352~~320,~~984~~159.5727 C SARM0702R2 0809/3128/2007 5.~~97483~~97489% 0.00 0.00 R-I SARM0702R1 0809/3128/2007 0.00000% 0.00 0.00 R-II 86362UAV6 0809/3128/2007 0.00000% 0.00 0.00 P-I SARM0702P1 0809/3128/2007 0.00000% 0.00 116,~~169~~466.00 P-II SARM0702P2 0809/3128/2007 0.00000% 0.00 0.00 Totals ~~504~~500,~~811~~270,~~464~~991.4453 2,~~793~~684,~~040~~649.2100

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses 1-A1 34,~~321~~641,~~238~~922.5385 0.00 ~~258~~253,~~489~~847,~~663~~740.7489 45,~~513~~779,~~896~~546.2863 0.00 1-A2 ~~569~~795,~~376~~787.0031 0.00 4443,~~314~~518,~~134~~347.4211 ~~812~~1,~~495~~035,822.0120 0.00 1-A3 ~~432~~604,~~281~~177.6564 0.00 33,~~644~~039,~~177~~999.1349 ~~589~~753,~~161~~929.1527 0.00 M-1 0.00 0.00 11,062,000.00 5149,~~639~~974.5789 0.00 M-2 0.00 0.00 3,073,000.00 1413,~~419~~959.6374 0.00 M-3 0.00 0.00 4,916,000.00 2322,~~186~~454.4585 0.00 M-4 0.00 0.00 2,253,000.00 10,~~717~~384.0892 0.00 M-5 0.00 0.00 2,868,000.00 13,~~758~~339.0419 0.00 M-6 0.00 0.00 2,048,000.00 9,~~906~~610.9267 0.00 M-7 0.00 0.00 2,868,000.00 16,~~761~~446.4719 0.00 2-A1 ~~208~~48,~~531~~308.5842 0.00 ~~123~~122,~~013~~964,~~295~~987.6018 ~~822~~660,~~189~~683.5899 0.00 2-A2 81,~~452~~958.5913 0.00 4,~~986~~984,~~205~~247.1401 3326,~~326~~780.5208 0.00 2-AX 0.00 0.00 0.00 30,~~904~~854.5620 0.00 B1-II ~~258~~261.3500 0.00 2,311,~~357~~096.12 11,~~770~~767.4422 0.00 B2-II ~~113~~114.0319 0.00 1,011,~~281~~167.1900 5,~~149~~148.8847 0.00 B3-II 8889.8071 0.00 794,~~435~~345.3262 4,~~045~~044.6251 0.00 B4-II 5657.5210 0.00 505,~~640~~583.6050 2,574.9524 0.00 B5-II 48.3686 0.00 432,~~692~~643.4559 2,~~203~~202.4686 0.00 B6-II 27.5078 035.00 ~~246~~245,~~040~~977.1335 1,252.9460 ~~116~~117,~~997~~032.82 X 0.00 0.00 1,434,068.69 ~~352~~320,~~984~~159.5727 0.00 C 0.00 0.00 0.00 0.00 0.00 R-I 0.00 0.00 0.00 0.00 0.00 R-II 0.00 0.00 0.00 0.00 0.00 P-I 0.00 0.00 0.00 116,~~169~~466.00 0.00 P-II 0.00 0.00 0.00 0.00 0.00 Totals 46,~~540~~092,~~472~~752.9199 035.00 ~~500~~494,~~270~~178,~~991~~203.5355 78,~~333~~777,~~513~~401.1299 ~~116~~117,~~997~~032.82 This report has been compiled from information provided to Wells Fargo Bank, N.A., by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A., has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A., expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. All Record Dates are based upon the governing documents and logic set forth as of closing.

Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1-A1 291,656,000.00 ~~261~~258,~~810~~489,~~902~~663.2874 0.00 34,~~321~~641,~~238~~922.5385 0.00 1-A2 50,000,000.00 44,~~883~~314,~~510~~134.42 0.00 ~~569~~795,~~376~~787.0031 0.00 1-A3 37,961,000.00 3433,~~076~~644,~~458~~177.7813 0.00 ~~432~~604,~~281~~177.6564 0.00 M-1 11,062,000.00 11,062,000.00 0.00 0.00 0.00 M-2 3,073,000.00 3,073,000.00 0.00 0.00 0.00 M-3 4,916,000.00 4,916,000.00 0.00 0.00 0.00 M-4 2,253,000.00 2,253,000.00 0.00 0.00 0.00 M-5 2,868,000.00 2,868,000.00 0.00 0.00 0.00 M-6 2,048,000.00 2,048,000.00 0.00 0.00 0.00 M-7 2,868,000.00 2,868,000.00 0.00 0.00 0.00 2-A1 133,740,000.00 123,~~221~~013,~~827~~295.1860 13,~~771~~890.2674 ~~194~~34,~~760~~417.3268 0.00 2-A2 5,421,000.00 4,~~994~~986,~~657~~205.7314 ~~558~~563.2005 71,~~894~~395.3908 0.00 2-AX 0.00 0.00 0.00 0.00 0.00 B1-II 2,313,000.00 2,311,~~615~~357.4612 ~~258~~261.3500 0.00 0.00 B2-II 1,012,000.00 1,011,~~394~~281.2319 ~~113~~114.0319 0.00 0.00 B3-II 795,000.00 794,~~524~~435.1232 8889.8071 0.00 0.00 B4-II 506,000.00 505,~~697~~640.1160 5657.5210 0.00 0.00 B5-II 433,000.00 432,~~740~~692.8145 48.3686 0.00 0.00 B6-II 363,269.96 246,~~067~~040.6313 27.5078 0.00 0.00 X 1,028,910.61 1,434,068.69 0.00 0.00 0.00 C 100.00 0.00 0.00 0.00 0.00 R-I 0.00 0.00 0.00 0.00 0.00 R-II 100.00 0.00 0.00 0.00 0.00 P-I 0.00 0.00 0.00 0.00 0.00 P-II 0.00 0.00 0.00 0.00 0.00 Totals 554,317,380.57 ~~504~~500,~~811~~270,~~464~~991.4453 1415,~~922~~052.0243 46,~~525~~077,~~550~~700.8956 0.00

Principal Distribution Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A1 0.00 34,~~321~~641,~~238~~922.5385 ~~258~~253,~~489~~847,~~663~~740.7489 0.~~88628269~~87036694 34,~~321~~641,~~238~~922.5385 1-A2 0.00 ~~569~~795,~~376~~787.0031 4443,~~314~~518,~~134~~347.4211 0.~~88628269~~87036694 ~~569~~795,~~376~~787.0031 1-A3 0.00 ~~432~~604,~~281~~177.6564 33,~~644~~039,~~177~~999.1349 0.~~88628269~~87036694 ~~432~~604,~~281~~177.6564 M-1 0.00 0.00 11,062,000.00 1.00000000 0.00 M-2 0.00 0.00 3,073,000.00 1.00000000 0.00 M-3 0.00 0.00 4,916,000.00 1.00000000 0.00 M-4 0.00 0.00 2,253,000.00 1.00000000 0.00 M-5 0.00 0.00 2,868,000.00 1.00000000 0.00 M-6 0.00 0.00 2,048,000.00 1.00000000 0.00 M-7 0.00 0.00 2,868,000.00 1.00000000 0.00 2-A1 0.00 ~~208~~48,~~531~~308.5842 ~~123~~122,~~013~~964,~~295~~987.6018 0.~~91979434~~91943313 ~~208~~48,~~531~~308.5842 2-A2 0.00 81,~~452~~958.5913 4,~~986~~984,~~205~~247.1401 0.~~91979434~~91943313 81,~~452~~958.5913 2-AX 0.00 0.00 0.00 0.00000000 0.00 B1-II 0.00 ~~258~~261.3500 2,311,~~357~~096.12 0.~~99928972~~99917688 ~~258~~261.3500 B2-II 0.00 ~~113~~114.0319 1,011,~~281~~167.1900 0.~~99928971~~99917688 ~~113~~114.0319 B3-II 0.00 8889.8071 794,~~435~~345.3262 0.~~99928971~~99917688 8889.8071 B4-II 0.00 5657.5210 505,~~640~~583.6050 0.~~99928972~~99917688 5657.5210 B5-II 0.00 48.3686 432,~~692~~643.4559 0.~~99928972~~99917688 48.3686 B6-II 035.00 2762.5078 ~~246~~245,~~040~~977.1335 0.~~67729280~~67711999 27.5078 X 0.00 0.00 1,434,068.69 1.39377384 0.00 C 0.00 0.00 0.00 0.00000000 0.00 R-I 0.00 0.00 0.00 0.00000000 0.00 R-II 0.00 0.00 0.00 0.00000000 0.00 P-I 0.00 0.00 0.00 0.00000000 0.00 P-II 0.00 0.00 0.00 0.00000000 0.00 Totals 035.00 46,~~540~~092,~~472~~787.9199 ~~500~~494,~~270~~178,~~991~~203.5355 0.~~90249920~~89150768 46,~~540~~092,~~472~~752.9199

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1-A1 291,656,000.00 ~~897~~886.~~67020833~~28268830 0.00000000 1115.~~38751999~~91574612 0.00000000 1-A2 50,000,000.00 ~~897~~886.~~67020840~~28268840 0.00000000 1115.~~38752000~~91574620 0.00000000 1-A3 37,961,000.00 ~~897~~886.~~67020837~~28268829 0.00000000 1115.~~38752009~~91574616 0.00000000 M-1 11,062,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-2 3,073,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-3 4,916,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-4 2,253,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-5 2,868,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-6 2,048,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-7 2,868,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A1 133,740,000.00 ~~921~~919.~~35357544~~79434425 0.~~10297039~~10386377 10.~~45626080~~25734769 0.00000000 2-A2 5,421,000.00 ~~921~~919.~~35357499~~79434422 0.~~10296993~~10386460 10.~~45626084~~25734735 0.00000000 2-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B1-II 2,313,000.00 999.~~40140942~~28971898 0.~~11169477~~11284047 0.00000000 0.00000000 B2-II 1,012,000.00 999.~~40141304~~28971344 0.~~11168972~~11283597 0.00000000 0.00000000 B3-II 795,000.00 999.~~40140881~~28971069 0.~~11169811~~11284277 0.00000000 0.00000000 B4-II 506,000.00 999.~~40140316~~28972332 0.~~11169960~~11284585 0.00000000 0.00000000 B5-II 433,000.00 999.~~40140878~~28972286 0.~~11168591~~11284065 0.00000000 0.00000000 B6-II 363,269.96 677.~~36850578~~29280450 0.~~07570128~~07647205 0.00000000 0.00000000 X 1,028,910.61 1393.77383814 0.00000000 0.00000000 0.00000000 C 100.00 0.00000000 0.00000000 0.00000000 0.00000000 R-I 0.00 0.00000000 0.00000000 0.00000000 0.00000000 R-II 100.00 0.00000000 0.00000000 0.00000000 0.00000000 P-I 0.00 0.00000000 0.00000000 0.00000000 0.00000000 P-II 0.00 0.00000000 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A1 0.00000000 1115.~~38751999~~91574612 ~~886~~870.~~28268830~~36694219 0.~~88628269~~87036694 1115.~~38751999~~91574612 1-A2 0.00000000 1115.~~38752000~~91574620 ~~886~~870.~~28268840~~36694220 0.~~88628269~~87036694 1115.~~38752000~~91574620 1-A3 0.00000000 1115.~~38752009~~91574616 ~~886~~870.~~28268829~~36694212 0.~~88628269~~87036694 1115.~~38752009~~91574616 M-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-5 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-6 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-7 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 2-A1 0.00000000 10.~~55923119~~36121146 919.~~79434425~~43313279 0.~~91979434~~91943313 10.~~55923119~~36121146 2-A2 0.00000000 10.~~55923077~~36121195 919.~~79434422~~43313226 0.~~91979434~~91943313 10.~~55923077~~36121195 2-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B1-II 0.00000000 0.~~11169477~~11284047 999.~~28971898~~17687851 0.~~99928972~~99917688 0.~~11169477~~11284047 B2-II 0.00000000 0.~~11168972~~11283597 999.~~28971344~~17687747 0.~~99928971~~99917688 0.~~11168972~~11283597 B3-II 0.00000000 0.~~11169811~~11284277 999.~~28971069~~17688050 0.~~99928971~~99917688 0.~~11169811~~11284277 B4-II 0.00000000 0.~~11169960~~11284585 999.~~28972332~~17687747 0.~~99928972~~99917688 0.~~11169960~~11284585 B5-II 0.00000000 0.~~11168591~~11284065 999.~~28972286~~17688222 0.~~99928972~~99917688 0.~~11168591~~11284065 B6-II 0.~~00000000~~09634708 0.~~07570128~~17281913 677.~~29280450~~11998537 0.~~67729280~~67711999 0.~~07570128~~07647205 X 0.00000000 0.00000000 1393.77383814 1.39377384 0.00000000 C 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-I 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P-I 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P-II 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 NOTE: All classes per $1,000 denomination.

Interest Distribution Statement Class Accrual Accrual Current Beginning Current Payment of Dates Days Certificate Certificate/ Accrued Unpaid Interest Rate Notional Interest Shortfall (1) Balance 1-A1 0809/2725/07 - 0910/24/07 2930 5.~~65500~~28125% ~~261~~258,~~810~~489,~~902~~663.2874 1,~~192~~137,~~657~~623.7578 0.00 1-A2 0809/01/07 - 0809/30/07 30 6.50000% 44,~~883~~314,~~510~~134.42 ~~243~~240,~~119~~034.0189 01,258.0045 1-A3 0809/2725/07 - 0910/24/07 2930 5.~~71500~~34125% 3433,~~076~~644,~~458~~177.7813 ~~156~~149,~~879~~751.5063 0.00 M-1 0809/2725/07 - 0910/24/07 2930 5.~~79500~~42125% 11,062,000.00 5149,~~639~~974.5789 0.00 M-2 0809/2725/07 - 0910/24/07 2930 5.~~82500~~45125% 3,073,000.00 1413,~~419~~959.6374 0.00 M-3 0809/2725/07 - 0910/24/07 2930 5.~~85500~~48125% 4,916,000.00 2322,~~186~~454.4585 0.00 M-4 0809/2725/07 - 0910/24/07 2930 5.~~90500~~53125% 2,253,000.00 10,~~717~~384.0892 0.00 M-5 0809/2725/07 - 0910/24/07 2930 5.~~95500~~58125% 2,868,000.00 13,~~758~~339.0419 0.00 M-6 0809/2725/07 - 0910/24/07 2930 65.~~00500~~63125% 2,048,000.00 9,~~906~~610.9267 0.00 M-7 0809/2725/07 - 0910/24/07 2930 76.~~25500~~88125% 2,868,000.00 16,~~761~~446.4719 ~~887~~992.6963 2-A1 0809/01/07 - 0809/30/07 30 5.~~97613~~97375% 123,~~221~~013,~~827~~295.1860 ~~613~~612,~~658~~375.0057 0.00 2-A2 0809/01/07 - 0809/30/07 30 5.~~97613~~97375% 4,~~994~~986,~~657~~205.7314 24,~~873~~821.9395 0.00 2-AX 0809/01/07 - 0809/30/07 30 0.27776% 133,~~518~~300,~~524~~947.2855 30,~~904~~854.5620 0.00 B1-II 0809/01/07 - 0809/30/07 30 5.~~97613~~97375% 2,311,~~615~~357.4612 11,~~512~~506.0922 0.00 B2-II 0809/01/07 - 0809/30/07 30 5.~~97613~~97375% 1,011,~~394~~281.2319 5,~~036~~034.8528 0.00 B3-II 0809/01/07 - 0809/30/07 30 5.~~97613~~97375% 794,~~524~~435.1232 3,~~956~~954.8280 0.00 B4-II 0809/01/07 - 0809/30/07 30 5.~~97613~~97375% 505,~~697~~640.1160 2,~~518~~517.4314 0.00 B5-II 0809/01/07 - 0809/30/07 30 5.~~97613~~97375% 432,~~740~~692.8145 2,~~155~~154.1000 0.00 B6-II 0809/01/07 - 0809/30/07 30 5.~~97613~~97375% 246,~~067~~040.6313 1,~~225~~224.4482 0.00 X N/A N/A 0.00000% 1,434,068.69 0.00 0.00 C N/A N/A 5.~~97483~~97489% 0.00 0.00 0.00 R-I N/A N/A 0.00000% 0.00 0.00 0.00 R-II N/A N/A 0.00000% 0.00 0.00 0.00 P-I N/A N/A 0.00000% 0.00 0.00 0.00 P-II N/A N/A 0.00000% 0.00 0.00 0.00 Totals 2,~~428~~358,~~886~~023.6473 ~~887~~2,251.6908

Interest Distribution Statement (continued) Class Current Non-Supported Total Remaining Ending Interest Interest Interest Unpaid Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance 1-A1 0.00 0.00 1,~~192~~137,~~657~~623.7578 0.00 ~~258~~253,~~489~~847,~~663~~740.7489 1-A2 01,258.0045 0.00 ~~243~~240,~~119~~034.0189 0.00 4443,~~314~~518,~~134~~347.4211 1-A3 0.00 0.00 ~~156~~149,~~879~~751.5063 0.00 33,~~644~~039,~~177~~999.1349 M-1 0.00 0.00 5149,~~639~~974.5789 0.00 11,062,000.00 M-2 0.00 0.00 1413,~~419~~959.6374 0.00 3,073,000.00 M-3 0.00 0.00 2322,~~186~~454.4585 0.00 4,916,000.00 M-4 0.00 0.00 10,~~717~~384.0892 0.00 2,253,000.00 M-5 0.00 0.00 13,~~758~~339.0419 0.00 2,868,000.00 M-6 0.00 0.00 9,~~906~~610.9267 0.00 2,048,000.00 M-7 ~~887~~992.6963 0.00 16,~~761~~446.4719 0.00 2,868,000.00 2-A1 0.00 0.00 ~~613~~612,~~658~~375.0057 0.00 ~~123~~122,~~013~~964,~~295~~987.6018 2-A2 0.00 0.00 24,~~873~~821.9395 0.00 4,~~986~~984,~~205~~247.1401 2-AX 0.00 0.00 30,~~904~~854.5620 0.00 133,~~300~~250,~~947~~047.5536 B1-II 0.00 0.00 11,~~512~~506.0922 0.00 2,311,~~357~~096.12 B2-II 0.00 0.00 5,~~036~~034.8528 0.00 1,011,~~281~~167.1900 B3-II 0.00 0.00 3,~~956~~954.8280 0.00 794,~~435~~345.3262 B4-II 0.00 0.00 2,~~518~~517.4314 0.00 505,~~640~~583.6050 B5-II 0.00 0.00 2,~~155~~154.1000 0.00 432,~~692~~643.4559 B6-II 0.00 0.00 1,~~225~~224.4482 0.00 ~~246~~245,~~040~~977.1335 X 0.00 0.00 ~~352~~320,~~984~~159.5727 0.00 1,434,068.69 C 0.00 0.00 0.00 0.00 0.00 R-I 0.00 0.00 0.00 0.00 0.00 R-II 0.00 0.00 0.00 0.00 0.00 P-I 0.00 0.00 116,~~169~~466.00 0.00 0.00 P-II 0.00 0.00 0.00 0.00 0.00 Totals ~~887~~2,251.6908 0.00 2,~~793~~684,~~040~~649.2100 0.00 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable.

Interest Distribution Factors Statement Class Original Current Beginning Current Payment of Face Certificate Certificate/ Accrued Unpaid Interest Amount Rate Notional Interest Shortfall (1) Balance 1-A1 291,656,000.00 5.~~65500~~28125% ~~897~~886.~~67020833~~28268830 43.~~08926184~~90056704 0.00000000 1-A2 50,000,000.00 6.50000% ~~897~~886.~~67020840~~28268840 4.~~86238020~~80069780 0.~~00000000~~02516900 1-A3 37,961,000.00 5.~~71500~~34125% ~~897~~886.~~67020837~~28268829 43.~~13264930~~94488106 0.00000000 M-1 11,062,000.00 5.~~79500~~42125% 1000.00000000 4.~~66819472~~51770837 0.00000000 M-2 3,073,000.00 5.~~82500~~45125% 1000.00000000 4.~~69236251~~54270745 0.00000000 M-3 4,916,000.00 5.~~85500~~48125% 1000.00000000 4.~~71652766~~56770749 0.00000000 M-4 2,253,000.00 5.~~90500~~53125% 1000.00000000 4.~~75680426~~60937417 0.00000000 M-5 2,868,000.00 5.~~95500~~58125% 1000.00000000 4.~~79708508~~65104254 0.00000000 M-6 2,048,000.00 65.~~00500~~63125% 1000.00000000 4.~~83736328~~69270996 0.00000000 M-7 2,868,000.00 76.~~25500~~88125% 1000.00000000 5.~~84430614~~73437587 0.~~30951534~~34610530 2-A1 133,740,000.00 5.~~97613~~97375% ~~921~~919.~~35357544~~79434425 4.~~58844026~~57885128 0.00000000 2-A2 5,421,000.00 5.~~97613~~97375% ~~921~~919.~~35357499~~79434422 4.~~58843940~~57885077 0.00000000 2-AX 0.00 0.27776% ~~923~~921.~~47083350~~96598040 0.~~21374907~~21340075 0.00000000 B1-II 2,313,000.00 5.~~97613~~97375% 999.~~40140942~~28971898 4.~~97712495~~97458712 0.00000000 B2-II 1,012,000.00 5.~~97613~~97375% 999.~~40141304~~28971344 4.~~97712451~~97458498 0.00000000 B3-II 795,000.00 5.~~97613~~97375% 999.~~40140881~~28971069 4.~~97713208~~97459119 0.00000000 B4-II 506,000.00 5.~~97613~~97375% 999.~~40140316~~28972332 4.~~97713439~~97458498 0.00000000 B5-II 433,000.00 5.~~97613~~97375% 999.~~40140878~~28972286 4.~~97713626~~97459584 0.00000000 B6-II 363,269.96 5.~~97613~~97375% 677.~~36850578~~29280450 3.~~37335903~~37165231 0.00000000 X 1,028,910.61 0.00000% 1393.77383814 0.00000000 0.00000000 C 100.00 5.~~97483~~97489% 0.00000000 0.00000000 0.00000000 R-I 0.00 0.00000% 0.00000000 0.00000000 0.00000000 R-II 100.00 0.00000% 0.00000000 0.00000000 0.00000000 P-I 0.00 0.00000% 0.00000000 0.00000000 0.00000000 P-II 0.00 0.00000% 0.00000000 0.00000000 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance 1-A1 0.00000000 0.00000000 43.~~08926184~~90056704 0.00000000 ~~886~~870.~~28268830~~36694219 1-A2 0.~~00000000~~02516900 0.00000000 4.~~86238020~~80069780 0.00000000 ~~886~~870.~~28268840~~36694220 1-A3 0.00000000 0.00000000 43.~~13264930~~94488106 0.00000000 ~~886~~870.~~28268829~~36694212 M-1 0.00000000 0.00000000 4.~~66819472~~51770837 0.00000000 1000.00000000 M-2 0.00000000 0.00000000 4.~~69236251~~54270745 0.00000000 1000.00000000 M-3 0.00000000 0.00000000 4.~~71652766~~56770749 0.00000000 1000.00000000 M-4 0.00000000 0.00000000 4.~~75680426~~60937417 0.00000000 1000.00000000 M-5 0.00000000 0.00000000 4.~~79708508~~65104254 0.00000000 1000.00000000 M-6 0.00000000 0.00000000 4.~~83736328~~69270996 0.00000000 1000.00000000 M-7 0.~~30951534~~34610530 0.00000000 5.~~84430614~~73437587 0.00000000 1000.00000000 2-A1 0.00000000 0.00000000 4.~~58844026~~57885128 0.00000000 919.~~79434425~~43313279 2-A2 0.00000000 0.00000000 4.~~58843940~~57885077 0.00000000 919.~~79434422~~43313226 2-AX 0.00000000 0.00000000 0.~~21374907~~21340075 0.00000000 921.~~96598040~~61393307 B1-II 0.00000000 0.00000000 4.~~97712495~~97458712 0.00000000 999.~~28971898~~17687851 B2-II 0.00000000 0.00000000 4.~~97712451~~97458498 0.00000000 999.~~28971344~~17687747 B3-II 0.00000000 0.00000000 4.~~97713208~~97459119 0.00000000 999.~~28971069~~17688050 B4-II 0.00000000 0.00000000 4.~~97713439~~97458498 0.00000000 999.~~28972332~~17687747 B5-II 0.00000000 0.00000000 4.~~97713626~~97459584 0.00000000 999.~~28972286~~17688222 B6-II 0.00000000 0.00000000 3.~~37335903~~37165231 0.00000000 677.~~29280450~~11998537 X 0.00000000 0.00000000 ~~343~~311.~~06631360~~16334781 0.00000000 1393.77383814 C 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-I 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P-I 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P-II 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable. NOTE: All classes per $1,000 denomination.

Certificateholder Account Statement CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 63,~~533~~720,~~921~~498.4353 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans ~~864~~5,~~970~~203,484.4113 Servicer Advances 0.00 Gains & Subsequent Recoveries (Realized Losses) 0(35.00) Prepayment Penalties 116,~~169~~466.00 Swap/Cap Payments ~~31,000~~0.8100 Total Deposits 78,~~441~~930,~~061~~413.6566 Withdrawals Swap Payments 046,442.0077 Reserve Funds and Credit Enhancements 0.00 Total Administration Fees ~~107~~106,~~548~~568.5390 Payment of Interest and Principal 78,~~333~~777,~~513~~401.1299 Total Withdrawals (Pool Distribution Amount) 78,~~441~~930,~~061~~413.6566 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~103~~102,~~762~~816.4487 Trustee Fee -Wells Fargo Bank, N.A. 3,~~786~~752.0903 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~107~~106,~~548~~568.5390 *Servicer Payees include: AURORA LOAN SERVICING INC.

Reserve and Guaranty Funds Account Name Beginning Current Current Ending Balance Withdrawals Deposits Balance Basis Risk Reserve Fund 0.00 ~~887~~2,251.6909 ~~887~~2,251.6909 0.00 Hedge Funds Account Name Funds In (A) Funds Out(B) Net Amount(A - B) Interest Rate Cap Agreement - Lehman 0.00 0.00 0.00 Interest Rate Swap Agreement - ABN AMRO 1,~~285~~195,~~666~~912.9750 1,~~254~~242,~~666~~355.1627 31(46,~~000~~442.8177)

Collateral Statement Group 1 2 Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 6.~~900750~~897741 6.~~500242~~497846 Weighted Average Net Rate 6.~~650750~~647741 6.~~262884~~260505 Weighted Average Pass-Through Rate 6.~~641750~~638741 6.~~253884~~251505 Weighted Average Remaining Term ~~353~~ 352 351 Principal And Interest Constant 2,~~158~~131,~~217~~761.6035 ~~738~~736,~~174~~859.3390 Beginning Loan Count ~~804~~794 ~~240~~239 Loans Paid in Full 1011 10 Ending Loan Count ~~794~~783 239 Beginning Scheduled Balance ~~371~~366,~~292~~970,~~940~~043.1698 133,~~518~~300,~~524~~947.2855 Ending Scheduled Balance ~~366~~360,~~970~~928,~~043~~156.9818 133,~~300~~250,~~947~~047.5536 Actual Ending Collateral Balance ~~366~~360,~~995~~958,~~549~~640.4909 133,~~307~~257,~~947~~172.3759 Scheduled Principal 2322,~~051~~374.2735 1415,~~922~~052.0243 Unscheduled Principal 46,~~299~~019,~~844~~513.9145 ~~202~~35,~~654~~847.7176 Negative Amortized Principal 0.00 0.00 Scheduled Interest 2,~~135~~109,~~166~~387.3300 ~~723~~721,~~252~~807.3147 Servicing Fees 7776,~~352~~452.7009 26,~~409~~364.7478 Master Servicing Fees 0.00 0.00 Trustee Fee 2,~~784~~752.7028 ~~1,001~~999.3976 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 0.00 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 2,~~055~~030,~~028~~182.9363 ~~695~~694,~~841~~442.1893 Realized Loss Amount 0.00 035.00 Cumulative Realized Loss 0.00 ~~116~~117,~~997~~032.82 Percentage of Cumulative Losses 0.0000 0.0812 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 116,~~169~~466.00 0.00 Prepayment Penalty Paid Count 21 0 Special Servicing Fee 0.00 0.00

Collateral Statement Group Total Collateral Description Fixed & Mixed ARM Weighted Average Coupon Rate 6.~~794819~~791186 Weighted Average Net Rate 6.~~548162~~544559 Weighted Average Pass-Through Rate 6.~~539162~~535559 Weighted Average Remaining Term ~~352~~351 Principal And Interest Constant 2,~~896~~868,~~391~~621.9325 Beginning Loan Count 1,~~044~~033 Loans Paid in Full 11 Ending Loan Count 1,~~033~~022 Beginning Scheduled Balance ~~504~~500,~~811~~270,~~464~~991.4453 Ending Scheduled Balance ~~500~~494,~~270~~178,~~991~~203.5354 Actual Ending Collateral Balance ~~500~~494,~~303~~215,~~496~~812.8668 Scheduled Principal 37,~~973~~426.2978 Unscheduled Principal 46,~~502~~055,~~499~~361.6221 Negative Amortized Principal 0.00 Scheduled Interest 2,~~858~~831,~~418~~194.6447 Servicing Fees ~~103~~102,~~762~~816.4487 Master Servicing Fees 0.00 Trustee Fee 3,~~786~~752.0904 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 0.00 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 2,~~750~~724,~~870~~625.1156 Realized Loss Amount 035.00 Cumulative Realized Loss ~~116~~117,~~997~~032.82 Percentage of Cumulative Losses 0.0211 Prepayment Penalty Waived Amount 0.00 Prepayment Penalty Waived Count 0 Prepayment Penalty Paid Amount 116,~~169~~466.00 Prepayment Penalty Paid Count 21 Special Servicing Fee 0.00

Additional Reporting - Deal Level Cash Reporting First Payment Default Premium 0.00 Prepayment Premiums 116,~~169~~466.00 Net Swap Payment- ABN AMRO 3146,~~000~~442.8177 Informational Reporting LIBOR 5.~~505000~~131250%

Additional Reporting - Group Level Cash Reporting 1 Cap Payment - Lehman 0.00 Monthly Excess Cashflow ~~353~~322,~~872~~410.2635 Informational Reporting 1 Senior Enhancement % 8.~~317319~~456550% Net Funds Cap 6.~~870776~~465922% 2 Net WAC Rate 6.~~253885~~251505% Senior % 96.~~028986~~022949% Subordinate % 3.~~971014~~977051% Structural Reporting 1 Overcollateralization Floor 1,434,068.69 Overcollateralization Amount 1,434,068.69 Overcollateralization Release 0.00 Overcollateralization Deficiency 0.00 Targeted Overcollateralization Amount 1,434,068.69 Overcollateralization Increase 0.00 Trigger Event Reporting 1 Stepdown Date NO Optional Termination Date NO Trigger Event NO Cumulative Loss Tigger Event Trigger Result Pass Calculated Value 0.000000% Threshold Value 0.600000% Delinquency Event Trigger Result Fail Calculated Value 810.~~438396~~581216% Threshold Value 3.~~326928~~382620% 2 Cumulative Loss Tigger Event Trigger Result Pass Calculated Value 2.~~157728~~158373% Threshold Value 20.000000% Delinquency Event Trigger Result Pass Calculated Value 1722.~~653585~~969830% Threshold Value 50.000000% Two Times Test Trigger Result Pass Senior Enhancement % 3.~~977051~~978120% Initial Senior Enhancement % 3.750272%

Delinquency Status - MBA Delinquency Calculation Method DELINQUENT BANKRUPTCY FORECLOSURE REO Total No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 4856 0 0 0 4856 2425,~~286~~172,~~068~~529.1155 0.00 0.00 0.00 2425,~~286~~172,~~068~~529.1155 60 Days 2333 0 0 0 2333 917,~~297~~663,~~127~~827.5465 0.00 0.00 0.00 917,~~297~~663,~~127~~827.5465 90 Days 1415 0 0 01 1416 76,~~822~~397,~~510~~525.9579 0.00 0.00 0405,236.00 76,~~822~~802,~~510~~761.9579 120 Days 02 0 108 0 10 0950,923.0052 0.00 54,~~016~~121,~~966~~614.1539 0.00 5,~~016~~072,~~966~~537.1591 150 Days 10 0 139 1 1510 ~~353,125~~0.00 0.00 64,~~218~~721,~~312~~851.0919 ~~622~~295,~~400~~114.0096 75,~~193~~016,~~837~~966.0915 180+ Days 0 1 1418 36 1825 0.00 240,480.00 78,~~993~~090,~~904~~292.4934 14,~~114~~236,~~053~~800.9000 912,~~348~~567,~~438~~572.3934 Totals 86106 1 3735 48 ~~128~~150 4150,~~758~~184,~~831~~806.6051 240,480.00 1916,~~229~~933,~~182~~757.7392 14,~~736~~937,~~453~~150.9096 6272,~~964~~296,~~948~~195.2339 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 45.~~646660~~479452% 0.000000% 0.000000% 0.000000% 45.~~646660~~479452% 45.~~854267~~093429% 0.000000% 0.000000% 0.000000% 45.~~854267~~093429% 60 Days 23.~~226525~~228963% 0.000000% 0.000000% 0.000000% 23.~~226525~~228963% 13.~~858298~~574112% 0.000000% 0.000000% 0.000000% 13.~~858298~~574112% 90 Days 1.~~355276~~467710% 0.000000% 0.000000% 0.~~000000~~097847% 1.~~355276~~565558% 1.~~563553~~294480% 0.000000% 0.000000% 0.~~000000~~081996% 1.~~563553~~376476% 120 Days 0.~~000000~~195695% 0.000000% 0.~~968054~~782779% 0.000000% 0.~~968054~~978474% 0.~~000000~~192411% 0.000000% 10.~~002785~~833971% 0.000000% 1.~~002785~~026381% 150 Days 0.~~096805~~000000% 0.000000% 10.~~258470~~880626% 0.~~096805~~097847% 10.~~452081~~978474% 0.~~070582~~000000% 0.000000% 10.~~242908~~955423% 0.~~124404~~059714% 1.~~437895~~015137% 180+ Days 0.000000% 0.~~096805~~097847% 1.~~355276~~761252% 0.~~290416~~587084% 12.~~742498~~446184% 0.000000% 0.~~048067~~048659% 1.~~597811~~636996% 0.~~222676~~857277% 12.~~868553~~542932% Totals 810.~~325266~~371820% 0.~~096805~~097847% 3.~~581801~~424658% 0.~~387222~~782779% 1214.~~391094~~677104% 810.~~346700~~154432% 0.~~048067~~048659% 3.~~843504~~426389% 0.~~347080~~998987% 1214.~~585350~~628467% Please refer to CTSLink.com for a list of delinquency code descriptions.

Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~369~~423,~~554~~066.6470

SUBORDINATION LEVEL/CREDIT ENHANCEMENT/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class 1-A1 262,661,380.57 47.38466394% ~~241~~240,~~781~~330,~~327~~462.7966 48.~~33007148~~63234779% 51.~~669929~~367652% 0.000000% Class 1-A2 212,661,380.57 38.36455908% ~~197~~196,~~467~~812,~~193~~115.3755 39.~~47204549~~82614250% 8.~~858026~~806205% 0.000000% Class 1-A3 174,700,380.57 31.51631506% 163,~~823~~772,~~016~~116.2406 3233.~~74685501~~14029532% 6.~~725190~~685847% 0.000000% Class C 145,612,280.57 26.26876081% 134,~~735~~684,~~016~~116.2406 2627.~~93240634~~25415955% 0.000000% 0.000000% Class 2-A1 11,872,280.57 2.14178431% 11,~~721~~719,~~720~~128.6488 2.~~34307422~~37143783% 24.~~589332~~882722% 0.000000% Class 2-A2 6,451,280.57 1.16382455% 6,~~735~~734,~~515~~881.5087 1.~~34637339~~36284478% 01.~~996701~~008593% 0.000000% Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 100,000.00 0.01804021% 100,000.00 0.~~01998917~~02023562% Fraud 1,445,833.70 0.26083143% 1,445,833.70 0.~~28901010~~29257334% Special Hazard 4,940,000.00 0.89118636% 4,940,000.00 0.~~98746481~~99963939% Limit of Subordinate's Exposure to Certain Types of Losses

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 - MBA No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 4755 0 0 0 4755 2324,~~530~~838,~~068~~779.1155 0.00 0.00 0.00 2324,~~530~~838,~~068~~779.1155 60 Days 2332 0 0 0 2332 916,~~297~~907,~~127~~827.5465 0.00 0.00 0.00 916,~~297~~907,~~127~~827.5465 90 Days 1415 0 0 01 1416 76,~~822~~397,~~510~~525.9579 0.00 0.00 0405,236.00 76,~~822~~802,~~510~~761.9579 120 Days 02 0 108 0 10 0950,923.0052 0.00 54,~~016~~121,~~966~~614.1539 0.00 5,~~016~~072,~~966~~537.1591 150 Days 10 0 139 1 1510 ~~353,125~~0.00 0.00 64,~~218~~721,~~312~~851.0919 ~~622~~295,~~400~~114.0096 75,~~193~~016,~~837~~966.0915 180+ Days 0 1 1318 35 1724 0.00 240,480.00 78,~~059~~090,~~504~~292.4934 13,~~114~~302,~~053~~400.9000 811,~~414~~633,~~038~~172.3934 Totals 85104 1 3635 47 ~~126~~147 4149,~~002~~095,~~831~~056.6051 240,480.00 1816,~~294~~933,~~782~~757.7392 14,~~736~~002,~~453~~750.9096 6170,~~274~~272,~~548~~045.2339 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 57.~~919395~~024266% 0.000000% 0.000000% 0.000000% 57.~~919395~~024266% 6.~~411540~~881337% 0.000000% 0.000000% 0.000000% 6.~~411540~~881337% 60 Days 24.~~896725~~086845% 0.000000% 0.000000% 0.000000% 24.~~896725~~086845% 24.~~533308~~684145% 0.000000% 0.000000% 0.000000% 24.~~533308~~684145% 90 Days 1.~~763224~~915709% 0.000000% 0.000000% 0.~~000000~~127714% 12.~~763224~~043423% 21.~~131500~~772371% 0.000000% 0.000000% 0.~~000000~~112267% 21.~~131500~~884637% 120 Days 0.~~000000~~255428% 0.000000% 1.~~259446~~021711% 0.000000% 1.~~259446~~277139% 0.~~000000~~263444% 0.000000% 1.~~367037~~141852% 0.000000% 1.~~367037~~405296% 150 Days 0.~~125945~~000000% 0.000000% 1.~~637280~~149425% 0.~~125945~~127714% 1.~~889169~~277139% 0.~~096221~~000000% 0.000000% 1.~~694384~~308142% 0.~~169593~~081759% 1.~~960197~~389901% 180+ Days 0.000000% 0.~~125945~~127714% 12.~~637280~~298851% 0.~~377834~~638570% 23.~~141058~~065134% 0.000000% 0.~~065527~~066623% 12.~~923594~~241335% 0.~~303561~~914897% 23.~~292681~~222855% Totals 1013.~~705290~~282248% 0.~~125945~~127714% 4.~~534005~~469987% 0.~~503778~~893997% 1518.~~869018~~773946% 1113.~~172569~~601297% 0.~~065527~~066623% 4.~~985015~~691329% 01.~~473154~~108922% 1619.~~696265~~468171% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 - MBA No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1 0 0 0 1 ~~756~~333,~~000~~750.00 0.00 0.00 0.00 ~~756~~333,~~000~~750.00 60 Days 01 0 0 0 01 0756,000.00 0.00 0.00 0.00 0756,000.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 1 0 1 1 0.00 0.00 0.00 934,400.00 ~~0.00~~ 934,400.00 Totals 12 0 1 0 21 ~~756~~3 1,~~000~~089,750.00 0.00 0.00 934,400.00 ~~0.00 1~~2,~~690~~024,~~400~~150.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.418410% 0.000000% 0.000000% 0.000000% 0.418410% 0.~~567108~~250456% 0.000000% 0.000000% 0.000000% 0.~~567108~~250456% 60 Days 0.~~000000~~418410% 0.000000% 0.000000% 0.000000% 0.~~000000~~418410% 0.~~000000~~567324% 0.000000% 0.000000% 0.000000% 0.~~000000~~567324% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.~~418410~~000000% 0.~~000000~~418410% 0.418410% 0.000000% 0.000000% 0.~~700933~~000000% 0.~~000000~~701201% 0.~~700933~~701201% Totals 0.~~418410~~836820% 0.000000% 0.~~418410~~000000% 0.~~000000~~418410% 01.~~836820~~255230% 0.~~567108~~817780% 0.000000% 0.~~700933~~000000% 0.~~000000~~701201% 1.~~268041~~518980% Please refer to CTSLink.com for a list of delinquency code descriptions.

180+ Delinquency Summary Summary Days Number of Outstanding Percentage of Delinquent Loans Actual Balance(%) Balance($) 180 - 209 811 45,~~350~~454,~~061~~784.6818 01.~~869~~104 210 - 239 67 43,~~144~~828,~~322~~465.8135 0.~~828~~775 240 - 269 4 ~~854~~2,~~053~~552,322.9081 0.~~171~~516 270 - 299 3 732,000.00 0.148 Total 1825 912,~~348~~567,~~438~~572.3934 12.~~868~~543 This report includes all loans greater than 180 days delinquent regardless of status (REO, Foreclosure, Bankruptcy).

REO Detail - All Mortgage Loans in REO during Current Period

Summary 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 36 ~~Oct~~Nov-06 0.000% Original Principal Balance 13,~~614~~914,~~400~~836.00 ~~Nov~~Dec-06 0.000% Current Actual Balance 13,~~614~~914,~~400~~750.0096 ~~Dec~~Jan-0607 0.000% ~~Jan~~Feb-07 0.000% Current REO Total ~~Feb~~Mar-07 0.000% Loans in REO 48 ~~Mar~~Apr-07 0.000% Original Principal Balance 14,~~736~~937,~~650~~236.00 ~~Apr~~May-07 0.000% Current Actual Balance 14,~~736~~937,~~453~~150.9096 ~~May~~Jun-07 0.000% ~~Jun~~Jul-07 0.000% ~~Jul~~Aug-07 0.~~000~~024% ~~Aug~~Sep-07 0.~~024~~347% ~~Sep~~Oct-07 0.~~347~~999% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 35 ~~Oct~~Nov-06 0.000% Original Principal Balance 12,~~614~~980,~~400~~436.00 ~~Nov~~Dec-06 0.000% Current Actual Balance 12,~~614~~980,~~400~~350.0096 ~~Dec~~Jan-0607 0.000% ~~Jan~~Feb-07 0.000% Current REO Total ~~Feb~~Mar-07 0.000% Loans in REO 47 ~~Mar~~Apr-07 0.000% Original Principal Balance 14,~~736~~002,~~650~~836.00 ~~Apr~~May-07 0.000% Current Actual Balance 14,~~736~~002,~~453~~750.9096 ~~May-07 0.000%~~ Jun-07 0.000% Jul-07 0.000% Aug-07 0.033% Sep-07 0.473% Oct-07 1.109% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 2 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 1 Nov-06 No0.000% Original Principal Balance 934,400.00 Dec-06 0.000% Current Actual Balance 934,400.00 Jan-07 0.000% Feb-07 0.000% Current REO ~~Information~~Total toMar-07 0.000% Loans in REO 1 Apr-07 0.000% Original Principal Balance 934,400.00 May-07 0.000% Current Actual Balance 934,400.00 Jun-07 0.000% Jul-07 0.000% Aug-07 0.000% Sep-07 0.000% Oct-07 0.701% *The text reported in the above table is presented graphically on the monthly bond remittance report. ~~this~~The ~~period~~monthly bond remittance report can be viewed online at www.ctslink.com.

REO Loan Detail - All Mortgage Loans in REO during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number REO Date State Origination Balance 1 0033346552 Sep-2007 01-Nov-2006 CA 80.00 400,000.00 1 ~~0033686155~~0033651076 ~~Sep~~Oct-2007 01-Feb-2007 AZOR 80.00 ~~592~~405,236.00 1 0033655994 Oct-2007 01-Jan-2007 VA 80.00 295,200.00 1 0033700675 Oct-2007 01-Feb-2007 NV 80.00 880,000.00 1 0033757717 Sep-2007 01-Mar-2007 VA 80.00 622,400.00 1 ~~0122701477~~0045032935 ~~Aug~~Oct-2007 01-~~Nov~~Feb-~~2006~~2007 TXCA 7580.00 ~~122~~440,~~250~~000.00 1 0123391765 Oct-2007 01-Jan-2007 CA 80.00 960,000.00 2 0033743543 Oct-2007 01-Feb-2007 AK 80.00 934,400.00

REO Loan Detail - All Mortgage Loans in REO during Current Period (continued) Current Paid Current Approximate Loan Actual To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest 1 0033346552 400,000.00 01-Dec-2006 89 7.750% 2022,~~000~~500.00 1 ~~0033686155~~0033651076 ~~592~~405,~~000~~236.00 01-~~Jan~~Jun-2007 3 7.500% 12,241.55 1 0033655994 295,114.96 01-Apr-2007 5 6.875% 2611,~~146~~404.7296 1 0033700675 880,000.00 01-Feb-2007 7 7.000% 44,550.00 1 0033757717 622,400.00 01-Mar-2007 56 7.375% 2529,~~868~~564.00 1 0045032935 440,000.00 01-Jan-2007 8 6.625% 21,037.50 1 ~~0122701477~~0123391765 ~~122~~960,~~053~~000.9000 01-~~Dec~~Jan-~~2006~~2007 8 7.~~125~~250% 550,~~572~~400.8800 2 0033743543 934,400.00 01-Feb-2007 7 8.000% 54,311.94

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 118 ~~Oct~~Nov-06 0.000% Original Principal Balance 54,~~484~~121,~~688~~750.00 ~~Nov~~Dec-06 0.000% Current Actual Balance 54,~~483~~121,~~366~~614.1539 ~~Dec~~Jan-0607 0.000% ~~Jan~~Feb-07 0.000% Current Foreclosure Total ~~Feb~~Mar-07 0.000% Loans in Foreclosure 3735 ~~Mar~~Apr-07 0.000% Original Principal Balance 1916,~~231~~936,~~558~~158.00 ~~Apr~~May-07 0.~~000~~251% Current Actual Balance 1916,~~229~~933,~~182~~757.7392 ~~May-07 0.251%~~ Jun-07 1.436% Jul-07 1.080% Aug-07 3.176% Sep-07 3.844% Oct-07 3.426% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 118 ~~Oct~~Nov-06 0.000% Original Principal Balance 54,~~484~~121,~~688~~750.00 ~~Nov~~Dec-06 0.000% Current Actual Balance 54,~~483~~121,~~366~~614.1539 ~~Dec~~Jan-0607 0.000% ~~Jan~~Feb-07 0.000% Current Foreclosure Total ~~Feb~~Mar-07 0.000% Loans in Foreclosure 3635 ~~Mar~~Apr-07 0.000% Original Principal Balance 1816,~~297~~936,158.00 ~~Apr~~May-07 0.~~000~~341% Current Actual Balance 1816,~~294~~933,~~782~~757.7392 ~~May-07 0.341%~~ Jun-07 1.696% Jul-07 1.463% Aug-07 4.066% Sep-07 4.985% Oct-07 4.691% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 2 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Oct~~Nov-06 0.000% Original Principal Balance 0.00 ~~Nov~~Dec-06 0.000% Current Actual Balance 0.00 ~~Dec~~Jan-0607 0.000% ~~Jan~~Feb-07 0.000% Current Foreclosure Total ~~Feb~~Mar-07 0.000% Loans in Foreclosure 10 ~~Mar~~Apr-07 0.000% Original Principal Balance ~~934,400~~0.00 ~~Apr~~May-07 0.000% Current Actual Balance ~~934,400~~0.00 ~~May-07 0.000%~~ Jun-07 0.694% Jul-07 0.000% Aug-07 0.700% Sep-07 0.701% Oct-07 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number FC Date State Origination Balance 1 ~~0033314253~~0033224387 ~~Aug-2007 01-~~Oct-~~2006 WA 80.00 242,950.00 1 0033460288 May-~~2007 01-Nov-2006 FLCA 80.00 ~~228~~360,000.00 1 ~~0033461815~~0033314253 Aug-2007 01-~~Jan~~Oct-~~2007~~2006 CAWA 80.00 ~~319~~242,~~200~~950.00 1 ~~0033472101~~0033460288 ~~Jun~~May-2007 01-~~Jan~~Nov-~~2007~~2006 CAFL 80.00 ~~521~~228,~~600~~000.00 1 0033520768 Sep-2007 01-Feb-2007 AZ 70.00 209,300.00 1 ~~0033565359 Jun-2007 01-Jan-2007 CA 76.92 1,000,000.00 1~~ 0033595794 Aug-2007 01-Jan-2007 NV 80.00 195,950.00 1 ~~0033642455 Aug-2007 01-Mar-2007 CO 75.00 618,750.00 1~~ 0033644865 Aug-2007 01-Feb-2007 NV 80.00 495,200.00 1 ~~0033655994~~0033658063 ~~Sep~~Oct-2007 01-~~Jan~~Feb-2007 VACA 8082.0042 ~~295~~544,~~200~~000.00 1 0033660747 Sep-2007 01-Feb-2007 DE 80.00 540,000.00 1 0033675539 Aug-2007 01-Feb-2007 CA 79.69 518,000.00 1 ~~0033677394 Aug-2007 01-Feb-2007 CA 80.00 448,000.00 1~~ 0033682220 Sep-2007 01-Feb-2007 FL 80.00 799,200.00 1 0033685223 Jun-2007 01-Feb-2007 FL 80.00 680,000.00 1 0033687799 Aug-2007 01-Feb-2007 FL 70.00 490,000.00 1 0033700212 Sep-2007 01-Feb-2007 CA 80.00 424,000.00 1 ~~0033700675~~0033700402 ~~Aug~~Oct-2007 01-Feb-2007 NVAZ 80.00 ~~880~~520,000.00 1 0033702689 Aug-2007 01-Feb-2007 CA 80.00 436,000.00 1 0033703927 Sep-2007 01-Mar-2007 CA 80.00 428,000.00 1 0033716200 Oct-2007 01-Feb-2007 NV 80.00 1,000,000.00 1 0033716531 Aug-2007 01-Feb-2007 CA 80.00 471,920.00 1 0033745712 Sep-2007 01-Feb-2007 FL 80.00 572,000.00 1 0033751348 Aug-2007 01-Mar-2007 CA 80.00 718,400.00 1 0033757261 Sep-2007 01-Feb-2007 CA 80.00 466,400.00 1 0033757725 Sep-2007 01-Mar-2007 AZ 80.00 834,588.00 1 0033759085 Sep-2007 01-Feb-2007 CA 80.00 460,000.00 1 0033772641 Aug-2007 01-Feb-2007 CA 80.00 760,000.00 1 0033784091 Sep-2007 01-Mar-2007 CA 80.00 456,000.00 1 ~~0045032935~~0039730999 ~~Jun~~Oct-2007 01-Feb-2007 WA 69.37 231,000.00 1 0039892484 Oct-2007 01-Mar-2007 CA 8075.00 ~~440~~618,~~000~~750.00 1 ~~0045051042~~0045015161 ~~Aug~~Oct-2007 01-Mar-2007 NJFL 80.00 ~~440~~568,000.00 1 ~~0045210176~~0045051042 Aug-2007 01-Mar-2007 FLNJ 80.00 ~~569~~440,~~600~~000.00 1 ~~0123124018~~0045210176 ~~May~~Aug-2007 01-~~Dec~~Mar-~~2006~~2007 FL 80.00 ~~104~~569,~~000~~600.00 1 ~~0123153694~~0122958531 ~~Aug~~Oct-2007 01-~~Dec~~Nov-2006 FLCA 80.00 ~~178~~280,~~400~~000.00 1 ~~0123153819~~0123124018 May-2007 01-Dec-2006 AZFL 7080.00 ~~472~~104,~~500~~000.00 1 ~~0123391765~~0123153694 ~~Jun~~Aug-2007 01-~~Jan~~Dec-~~2007~~2006 CAFL 80.00 ~~960~~178,~~000~~400.00 1 ~~0123597593~~0123153819 ~~Aug~~May-2007 01-~~Feb~~Dec-~~2007~~2006 CAAZ 8070.00 ~~624~~472,~~000~~500.00 21 ~~0033743543~~0123597593 Aug-2007 01-Feb-2007 AKCA 80.00 ~~934~~624,~~400~~000.00

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period (continued) Current Paid Current Approximate Loan Actual To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest 1 ~~0033314253~~0033224387 ~~242~~360,~~950~~000.00 01-~~Mar~~May-2007 54 67.875% 913,~~389~~725.0300 1 ~~0033460288~~0033314253 ~~228~~242,~~000~~950.00 01-~~Dec~~Mar-~~2006~~2007 86 6.~~750~~875% 910,~~880~~730.0032 1 ~~0033461815~~0033460288 ~~319~~228,~~200~~000.00 01-~~Mar~~Dec-~~2007~~2006 59 6.~~625~~750% 11,~~870~~115.2500 1 ~~0033472101 521,596.33 01-Feb-2007 6 7.250% 24,341.18 1~~ 0033520768 209,300.00 01-Apr-2007 45 7.785% 79,~~885~~199.3861 1 ~~0033565359 1,000,000.00 01-Jan-2007 7 8.250% 53,333.36 1~~ 0033595794 195,950.00 01-Feb-2007 67 7.750% 911,~~797~~022.5221 1 ~~0033642455 618,750.00 01-Mar-2007 5 7.875% 27,521.48 1~~ 0033644865 495,200.00 01-Mar-2007 56 7.750% 2124,~~665~~760.00 1 ~~0033655994~~0033658063 ~~295~~543,~~114~~932.9611 01-~~Apr~~May-2007 4 6.875% 918,~~775~~018.6827 1 0033660747 538,790.19 01-Apr-2007 45 7.500% 1922,~~508~~751.7747 1 0033675539 518,000.00 01-Feb-2007 67 6.750% 2225,~~446~~252.6447 1 ~~0033677394 447,977.91 01-Mar-2007 5 6.625% 16,659.28 1~~ 0033682220 799,200.00 01-Apr-2007 45 7.750% 2934,~~970~~965.00 1 0033685223 680,000.00 01-Jan-2007 78 7.000% 3034,~~600~~425.00 1 0033687799 490,000.00 01-Mar-2007 56 7.000% 1922,~~293~~050.7500 1 0033700212 424,000.00 01-Apr-2007 45 7.750% 1518,~~900~~550.00 1 ~~0033700675~~0033700402 ~~880~~520,000.00 01-~~Feb~~May-2007 64 76.~~000~~750% 3916,~~600~~900.0002 1 0033702689 436,000.00 01-Feb-2007 67 6.625% 1820,~~530~~846.0025 1 0033703927 428,000.00 01-Apr-2007 45 6.875% 1416,~~177~~540.4637 1 0033716200 1,000,000.00 01-May-2007 4 7.250% 35,000.04 1 0033716531 471,920.00 01-Mar-2007 56 7.125% 1821,~~925~~629.9768 1 0033745712 571,973.00 01-Apr-2007 45 9.000% 2529,~~024~~194.2286 1 0033751348 718,400.00 01-Mar-2007 56 6.875% 2731,~~763~~729.1228 1 0033757261 466,400.00 01-Mar-2007 56 6.250% 1618,~~324~~656.00 1 0033757725 834,588.00 01-Apr-2007 45 7.500% 3035,~~253~~296.8617 1 0033759085 460,000.00 01-Apr-2007 45 6.875% 1517,~~237~~777.5413 1 0033772641 760,000.00 01-Mar-2007 56 7.125% 3034,~~479~~833.1936 1 0033784091 456,000.00 01-Apr-2007 45 6.750% 1417,~~820~~290.00 1 ~~0045032935~~0039730999 ~~440~~230,~~000~~932.28 01-May-2007 4 6.375% 7,072.32 1 0039892484 618,750.00 01-~~Jan~~May-2007 4 7.375% 622,042.~~625~~92 1 0045015161 568,000.00 01-May-2007 4 7.000% 1819,~~700~~170.00 1 0045051042 439,712.18 01-Mar-2007 56 8.125% 2023,~~172~~046.38 1 0045210176 569,422.00 01-Mar-2007 56 7.500% 2427,~~083~~524.9622 1 ~~0123124018~~0122958531 ~~104~~280,000.00 01-~~Dec~~May-~~2006~~2007 84 7.~~250~~125% 49,~~853~~625.2802 1 ~~0123153694~~0123124018 ~~178~~104,~~380~~000.00 01-~~Mar~~Dec-~~2007~~2006 59 7.~~000~~250% 75,~~023~~459.7394 1 ~~0123153819~~0123153694 ~~472~~178,~~322~~380.8100 01-~~Jan~~Mar-2007 76 97.000% 278,~~552~~027.1612 1 ~~0123391765~~0123153819 ~~960~~472,~~000~~322.0081 01-Jan-2007 78 79.~~250~~000% 4430,~~800~~996.0018 1 0123597593 623,635.35 01-Feb-2007 67 8.250% 3337,~~265~~422.~~42 2 0033743543 934,400.00 01-Feb-2007 6 8.000% 48,277.28~~99

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Summary 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 10 ~~Oct~~Nov-06 0.000% Original Principal Balance ~~240,480~~0.00 ~~Nov~~Dec-06 0.000% Current Actual Balance ~~240,480~~0.00 ~~Dec~~Jan-0607 0.000% ~~Jan~~Feb-07 0.000% Current Bankruptcy Total ~~Feb~~Mar-07 0.000% Loans in Bankruptcy 1 ~~Mar~~Apr-07 0.000% Original Principal Balance 240,480.00 ~~Apr~~May-07 0.000% Current Actual Balance 240,480.00 ~~May~~Jun-07 0.000% ~~Jun~~Jul-07 0.000% ~~Jul~~Aug-07 0.000% ~~Aug~~Sep-07 0.~~000~~048% ~~Sep~~Oct-07 0.~~048~~049% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 10 ~~Oct~~Nov-06 0.000% Original Principal Balance ~~240,480~~0.00 ~~Nov~~Dec-06 0.000% Current Actual Balance ~~240,480~~0.00 ~~Dec~~Jan-0607 0.000% ~~Jan~~Feb-07 0.000% Current Bankruptcy Total ~~Feb~~Mar-07 0.000% Loans in Bankruptcy 1 ~~Mar~~Apr-07 0.000% Original Principal Balance 240,480.00 ~~Apr~~May-07 0.000% Current Actual Balance 240,480.00 ~~May~~Jun-07 0.000% ~~Jun~~Jul-07 0.000% ~~Jul~~Aug-07 0.000% ~~Aug~~Sep-07 0.~~000~~066% ~~Sep~~Oct-07 0.~~066~~067% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 2 - No Bankruptcy Information to report this period.

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period (continued) Group Loan Current Paid To Months Current Approximate Number Actual Date Delinquent Loan Rate Delinquent Balance Interest 1 0033667486 240,480.00 01-Feb-2007 67 7.250% 1112,~~222~~625.4020

Realized Loss Detail Report - Loans with Losses during Current Period Summary # Loans Prior Realized Current with Actual Loss/(Gain) Loss Group Losses Balance Amount Percentage 1 0 0.00 0.00 0.000% 2 01 0.00 035.00 0.000% Total 01 0.00 035.00 0.000%

Realized Loss Loan Detail Report - Loans With Losses during Current Period Original Current Loan Principal Note LTV at Original Group Number Balance Rate State Origination Term No2 ~~Losses~~0039694039 ~~this~~472,000.00 ~~Period~~7.000% CA 80.00 360

Realized Loss Loan Detail Report - Loans With Losses during Current Period (continued) Prior Cumulative Loan Actual Realized Realized Group Number Balance Loss/(Gain) Loss/(Gain) No2 ~~Losses~~0039694039 ~~this~~0.00 ~~Period~~35.00 117,032.82

Realized Loss Report - Collateral Summary MDR SDA Current Month 0.~~000~~143% Current Month 09.~~000~~749% 3 Month Average 0.~~030~~048% 3 Month Average 3.~~175~~250% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs. 12mo Average* SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct-2006 N/A N/A Oct-2006 N/A N/A~~ Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 0.000% N/A Mar-2007 0.000% N/A Apr-2007 0.000% N/A Apr-2007 0.000% N/A May-2007 0.000% N/A May-2007 0.000% N/A Jun-2007 0.000% N/A Jun-2007 0.000% N/A Jul-2007 0.091% N/A Jul-2007 9.526% N/A Aug-2007 0.000% N/A Aug-2007 0.000% N/A Sep-2007 0.000% N/A Sep-2007 0.000% N/A Oct-2007 0.143% N/A Oct-2007 9.749% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Cumulative Loss Severity Current Month 01.~~000~~697% Current Month 24.~~788~~795% 3 Month Average 0.~~362~~566% 3 Month Average 24.~~788~~790% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs. 12mo Average* Cumulative Loss Severity: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct-2006 N/A N/A Oct-2006 N/A N/A~~ Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 0.000% N/A Mar-2007 N/A N/A Apr-2007 0.000% N/A Apr-2007 N/A N/A May-2007 0.000% N/A May-2007 N/A N/A Jun-2007 0.000% N/A Jun-2007 N/A N/A Jul-2007 1.086% N/A Jul-2007 24.788% N/A Aug-2007 0.000% N/A Aug-2007 24.788% N/A Sep-2007 0.000% N/A Sep-2007 24.788% N/A Oct-2007 1.697% N/A Oct-2007 24.795% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 1 -MDR NoSDA ~~Realized~~Current ~~Loss~~Month ~~Information~~0.194% toCurrent ~~report~~Month ~~this~~13.670% ~~period~~3 Month Average 0.065% 23 Month Average 4.557% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs. 12mo Average* SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 0.000% N/A Mar-2007 0.000% N/A Apr-2007 0.000% N/A Apr-2007 0.000% N/A May-2007 0.000% N/A May-2007 0.000% N/A Jun-2007 0.000% N/A Jun-2007 0.000% N/A Jul-2007 0.000% N/A Jul-2007 0.000% N/A Aug-2007 0.000% N/A Aug-2007 0.000% N/A Sep-2007 0.000% N/A Sep-2007 0.000% N/A Oct-2007 0.194% N/A Oct-2007 13.670% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Cumulative Loss Severity Current Month 2.307% Current Month 0.000% 3 Month Average 0.~~117~~769% 3 Month Average 100.~~701~~000% 12 Month Average 0.000% 12 Month Average 0.000% ~~MDR~~CDR: Current vs. 12mo Average* ~~SDA~~Cumulative Loss Severity: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Nov-2006 N/A N/A ~~Oct~~Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 0.000% N/A Mar-2007 0.000% N/A Apr-2007 0.000% N/A Apr-2007 0.000% N/A May-2007 0.000% N/A May-2007 0.000% N/A Jun-2007 0.000% N/A Jun-2007 0.000% N/A Jul-2007 0.000% N/A Jul-2007 0.000% N/A Aug-2007 0.000% N/A Aug-2007 0.000% N/A Sep-2007 0.000% N/A Sep-2007 0.000% N/A Oct-2007 2.307% N/A Oct-2007 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 2 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs. 12mo Average* SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 0.000% N/A Mar-2007 0.000% N/A Apr-2007 0.000% N/A Apr-2007 0.000% N/A May-2007 0.000% N/A May-2007 0.000% N/A Jun-2007 0.000% N/A Jun-2007 0.000% N/A Jul-2007 0.350% N/A Jul-2007 32.104% N/A Aug-2007 0.000% N/A Aug-2007 0.000% N/A Sep-2007 0.000% N/A Sep-2007 0.000% N/A Oct-2007 0.000% N/A Oct-2007 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Cumulative Loss Severity Current Month 0.000% Current Month 24.~~788~~795% 3 Month Average 10.~~375~~000% 3 Month Average 24.~~788~~790% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs. 12mo Average* Cumulative Loss Severity: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct-2006 N/A N/A Oct-2006 N/A N/A~~ Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 0.000% N/A Mar-2007 N/A N/A Apr-2007 0.000% N/A Apr-2007 N/A N/A May-2007 0.000% N/A May-2007 N/A N/A Jun-2007 0.000% N/A Jun-2007 N/A N/A Jul-2007 4.126% N/A Jul-2007 24.788% N/A Aug-2007 0.000% N/A Aug-2007 24.788% N/A Sep-2007 0.000% N/A Sep-2007 24.788% N/A Oct-2007 0.000% N/A Oct-2007 24.795% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Monthly Default Rate (MDR): sum(Beg Scheduled Balance of Liquidated Loans)/ sum(Beg Scheduled Balance). Conditional Default Rate (CDR): 1-((1-MDR)^12) SDA Standard Default Assumption: If WAS is less than or equal to 30 then CDR / (WAS * 0.02) else if WAS is greater than 30 and less than or equal to 60 then CDR / 0.6 else if WAS is greater than 60 and less than or equal to 120 then CDR / (0.6 - ((WAS - 60) * 0.0095)) else if WAS is greater than 120 then CDR / 0.03 Cumulative Loss Severity: Sum (Realized Losses) / Sum (Ending Actual Balance for loans that have experienced a loss).

Prepayment Detail - Prepayments during Current Period Summary Loans Paid In Full Repurchased Loans Original Current Original Current Principal Scheduled Principal Scheduled Group Count Balance Balance Count Balance Balance 1 82 3835,~~422,500~~200.00 3835,~~416,849~~200.8000 29 ~~860~~5,~~000~~176,175.00 ~~860~~5,~~000~~173,015.0042 2 10 ~~180,000~~0.00 ~~179,943~~0.7500 0 0.00 0.00 Total 92 3835,~~602,500~~200.00 3835,~~596,793~~200.5500 29 ~~860~~5,~~000~~176,175.00 ~~860~~5,~~000~~173,015.0042

Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Scheduled Principal Scheduled Curtailment Group Count Balance Balance Count Balance Balance Amount 1 0 0.00 0.00 0 0.00 0.00 2311,~~804~~402.3937 2 0 0.00 0.00 0 0.00 0.00 2235,~~710~~847.9676 Total 0 0.00 0.00 0 0.00 0.00 4647,~~515~~250.3513

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount 1 ~~0032711012~~0033461815 FLCA 80.00 01-~~May~~Jan-~~2006~~2007 ~~428~~319,~~000~~200.00 ~~428~~319,~~000~~200.00 1 ~~0033507526~~0033472101 TXCA 7980.6200 01-Jan-2007 ~~310~~521,~~500~~600.00 ~~310~~521,~~500~~596.0033 1 ~~0033559733~~0033565359 CA 7276.2792 01-Jan-2007 ~~925~~1,000,000.00 ~~924~~1,~~712~~000,000.00 1 ~~0033628280~~0033593013 TXFL 7680.2800 01-~~Feb~~Jan-2007 ~~247~~353,~~900~~125.00 ~~247~~353,~~827~~125.2800 1 ~~0033654526~~0033677295 CAAZ 4880.6500 01-Feb-2007 ~~450~~640,000.00 ~~449~~640,~~868~~000.7500 1 ~~0033659111~~0033677394 AZCA 7980.9700 01-Feb-2007 ~~473~~448,~~100~~000.00 ~~469~~447,~~855~~977.7391 1 ~~0033701897~~0033686155 ILAZ 7580.00 01-Feb-2007 ~~495~~592,000.00 ~~495~~592,000.00 1 ~~0033778747~~0033707860 CAFL 6580.00 01-~~Mar~~Feb-2007 ~~455~~820,000.00 ~~452~~817,~~276~~974.7604 1 ~~0033787292~~0033744764 FLCA 8079.0068 01-~~Mar~~Feb-2007 ~~432~~1,000,000.00 ~~432~~1,000,000.00 1 ~~0045024155~~0045023140 OHUT 7580.00 01-Mar-2007 66195,~~000~~200.00 66195,~~000~~200.00 21 ~~0040023459~~0122701477 NJTX 6475.2900 01-~~Feb~~Nov-~~2007~~2006 ~~180~~122,~~000~~250.00 ~~179~~121,~~943~~037.7580

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning 1 ~~0032711012~~0033461815 Repurchase 25 76.625% 360 169 1 ~~0033507526~~0033472101 ~~Loan~~Repurchase ~~Paid~~6 ~~in Full 0~~ 7.~~000~~250% 360 89 1 ~~0033559733~~0033565359 ~~Loan~~Repurchase ~~Paid in Full 0~~ 7 8.~~375~~250% 360 89 1 ~~0033628280~~0033593013 ~~Loan~~Repurchase ~~Paid~~5 ~~in Full 0~~ 7.~~000~~250% 360 79 1 ~~0033654526~~0033677295 Loan Paid in Full ~~(4)~~0 7.~~000~~250% 360 78 1 ~~0033659111~~0033677394 ~~Loan~~Repurchase ~~Paid~~5 ~~in Full 4~~ 6.~~875~~625% 360 78 1 ~~0033701897~~0033686155 ~~Loan~~Repurchase ~~Paid in Full 0~~ 7 6.~~500~~875% 360 78 1 ~~0033778747~~0033707860 ~~Loan~~Repurchase ~~Paid~~3 ~~in Full 0 6~~8.~~875~~250% 360 78 1 ~~0033787292~~0033744764 Repurchase 43 6.~~750~~500% 360 78 1 ~~0045024155~~0045023140 Loan Paid in Full 0 76.~~500~~625% 360 78 21 ~~0040023459~~0122701477 ~~Loan~~Repurchase ~~Paid~~8 ~~in Full 0~~ 7.~~500~~125% 360 711

Prepayment Penalty Detail - Prepayment Penalty Paid during Current Period Prepayment Prepayment Summary Loan Prior Penalty Penalty Count Balance Amount Waived 1 21 ~~376~~195,~~500~~200.00 116,~~169~~466.00 0.00 2 0 0.00 0.00 0.00 Total 21 ~~376~~195,~~500~~200.00 116,~~169~~466.00 0.00

Prepayment Penalty Loan Detail - Prepayment Penalty Paid during Current Period Paid In Prepayment Prepayment Loan Full Prior Penalty Penalty Group Number Date Balance Amount Waived 1 ~~0033507526~~0045023140 0809/2325/2007 ~~310~~195,~~500~~200.00 86,~~694~~466.00 0.00 ~~1 0045024155 08/31/2007 66,000.00 2,475.00 0.00~~

Prepayment Rates

Summary SMM CPR PSA Current Month 01.~~892~~211% Current Month 1013.~~194~~597% Current Month ~~661~~781.~~821~~022% 3 Month Average 1.~~205~~119% 3 Month Average 1312.~~509~~618% 3 Month Average ~~1,045~~830.~~796~~519% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct-2006 N/A N/A Oct-2006 N/A N/A~~ Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 9.783% N/A Mar-2007 2,836.914% N/A Apr-2007 17.805% N/A Apr-2007 3,283.165% N/A May-2007 22.667% N/A May-2007 3,045.056% N/A Jun-2007 19.067% N/A Jun-2007 2,031.765% N/A Jul-2007 16.268% N/A Jul-2007 1,426.856% N/A Aug-2007 14.064% N/A Aug-2007 1,048.713% N/A Sep-2007 10.194% N/A Sep-2007 661.821% N/A Oct-2007 13.597% N/A Oct-2007 781.022% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 1 SMM CPR PSA Current Month 1.~~158~~640% Current Month 1318.~~046~~003% Current Month ~~876~~1,066.~~884~~646% 3 Month Average 1.~~516~~461% 3 Month Average 16.~~708~~168% 3 Month Average 1,~~344~~099.~~354~~044% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct-2006 N/A N/A Oct-2006 N/A N/A~~ Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 12.421% N/A Mar-2007 4,320.516% N/A Apr-2007 14.163% N/A Apr-2007 2,905.478% N/A May-2007 26.774% N/A May-2007 3,889.286% N/A Jun-2007 14.337% N/A Jun-2007 1,615.409% N/A Jul-2007 19.623% N/A Jul-2007 1,802.576% N/A Aug-2007 17.454% N/A Aug-2007 1,353.601% N/A Sep-2007 13.046% N/A Sep-2007 876.884% N/A Oct-2007 18.003% N/A Oct-2007 1,066.646% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 2 SMM CPR PSA Current Month 0.~~152~~027% Current Month 10.~~806~~322% Current Month ~~107~~17.~~209~~098% 3 Month Average 0.~~329~~168% 3 Month Average 31.~~866~~982% 3 Month Average ~~276~~127.~~425~~171% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs. 12mo Average* PSA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct-2006 N/A N/A Oct-2006 N/A N/A~~ Nov-2006 N/A N/A Nov-2006 N/A N/A Dec-2006 N/A N/A Dec-2006 N/A N/A Jan-2007 N/A N/A Jan-2007 N/A N/A Feb-2007 N/A N/A Feb-2007 N/A N/A Mar-2007 1.893% N/A Mar-2007 374.044% N/A Apr-2007 27.302% N/A Apr-2007 3,907.129% N/A May-2007 9.771% N/A May-2007 1,084.135% N/A Jun-2007 31.075% N/A Jun-2007 2,867.367% N/A Jul-2007 5.974% N/A Jul-2007 464.860% N/A Aug-2007 3.819% N/A Aug-2007 257.207% N/A Sep-2007 1.806% N/A Sep-2007 107.209% N/A Oct-2007 0.322% N/A Oct-2007 17.098% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal) Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0.2 * MIN(30,WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

Repurchases Due to Other Beginning Loan Scheduled Payoff Current Current Number Balance Balance Rate Payment ~~0032711012~~0033461815 ~~428~~319,200.00 319,200.00 6.625% 1,762.25 0033472101 521,596.33 521,596.33 7.250% 3,151.31 0033565359 1,000,000.00 ~~428~~1,000,000.00 8.250% 6,875.00 0033593013 353,125.00 353,125.00 7.250% 2,133.46 0033677394 447,977.91 447,977.91 6.625% 2,~~719~~473.5821 ~~0033787292~~0033686155 ~~432~~592,000.00 ~~432~~592,000.00 6.~~750~~875% 23,~~430~~391.0067 ~~Totals~~0033707860 ~~860~~817,974.04 817,974.04 8.250% 5,623.57 0033744764 1,000,000.00 ~~860~~1,000,000.00 6.500% 5,416.67 0122701477 121,142.14 121,037.80 7.125% 823.62 Totals 5,173,015.42 5,172,911.08

Interest Rate Stratification Summary 1 Current Number of Outstanding Percentage of Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Loans Scheduled Balance(%) Range(%) Balance($) Balance($) < 4.000 0 0.00 0.000 0 0.00 0.000 4.000 4.249 0 0.00 0.000 0 0.00 0.000 4.250 4.499 0 0.00 0.000 0 0.00 0.000 4.500 4.749 1 345,~~789~~312.1344 0.~~069~~070 0 0.00 0.000 4.750 4.999 0 0.00 0.000 0 0.00 0.000 5.000 5.249 0 0.00 0.000 0 0.00 0.000 5.250 5.499 0 0.00 0.000 0 0.00 0.000 5.500 5.749 23 11,~~702~~701,~~030~~918.9633 2.~~339~~368 21 10,~~594~~593,~~030~~918.9633 2.~~887~~935 5.750 5.999 43 23,~~850~~847,~~185~~063.7173 4.~~767~~826 29 14,~~699~~698,~~329~~430.9047 4.~~006~~072 6.000 6.249 4344 25,~~152~~339,~~205~~729.2079 5.~~028~~128 14 5,~~755~~754,~~031~~457.4266 1.~~568~~594 6.250 6.499 146 80,~~299~~260,~~231~~799.3853 16.~~051~~241 89 44,~~396~~394,~~987~~543.0244 12.~~098~~300 6.500 6.749 ~~201~~197 9290,~~554~~585,~~946~~351.6325 18.~~501~~331 ~~137~~133 6159,~~616~~650,~~297~~370.4890 16.~~791~~527 6.750 6.999 ~~239~~237 107,~~801~~006,~~414~~479.1522 21.~~549~~653 ~~193~~192 86,~~752~~150,~~068~~727.2972 23.~~640~~869 7.000 7.249 8988 46,~~377~~252,~~288~~965.3044 9.~~270~~360 8079 39,~~842~~720,~~537~~327.4375 1011.~~857~~005 7.250 7.499 ~~104~~101 4442,~~209~~687,~~485~~585.7877 8.~~837~~638 9996 4241,~~572~~051,~~965~~165.3534 11.~~601~~374 7.500 7.749 48 20,~~553~~550,~~559~~127.3153 4.~~108~~158 42 15,~~896~~892,~~235~~966.3103 4.~~332~~403 7.750 7.999 47 2221,~~001~~997,~~676~~780.2225 4.~~398~~451 43 20,~~790~~787,~~782~~558.0628 5.~~666~~759 8.000 8.249 20 8,~~853~~852,~~050~~557.4919 1.~~770~~791 18 7,483,~~650~~157.4919 2.~~039~~073 8.250 8.499 1412 75,~~211~~393,~~693~~105.0348 1.~~442~~091 1412 75,~~211~~393,~~693~~105.0348 1.~~965~~494 8.500 8.749 6 4,785,145.75 0.~~957~~968 6 4,785,145.75 1.~~304~~326 8.750 8.999 5 2,~~576~~575,~~993~~986.6803 0.~~515~~521 5 2,~~576~~575,~~993~~986.6803 0.~~702~~714 9.000 9.249 4 1,996,295.81 0.~~399~~404 4 1,996,295.81 0.~~544~~553 9.250 9.499 0 0.00 0.000 0 0.00 0.000 >= 9.500 0 0.00 0.000 0 0.00 0.000 Total 1,~~033~~022 ~~500~~494,~~270~~178,~~991~~203.5354 100.000 ~~794~~783 ~~366~~360,~~970~~928,~~043~~156.9818 100.000

Interest Rate Stratification (continued) 2 Current Number of Outstanding Percentage of Interest Rate Loans Scheduled Balance(%) Range(%) Balance($) < 4.000 0 0.00 0.000 4.000 4.249 0 0.00 0.000 4.250 4.499 0 0.00 0.000 4.500 4.749 1 345,~~789~~312.1344 0.259 4.750 4.999 0 0.00 0.000 5.000 5.249 0 0.00 0.000 5.250 5.499 0 0.00 0.000 5.500 5.749 2 1,108,000.00 0.~~831~~832 5.750 5.999 14 9,~~150~~148,~~855~~633.8126 6.~~865~~866 6.000 6.249 2930 19,~~397~~585,~~173~~272.7813 14.~~551~~698 6.250 6.499 57 35,~~902~~866,~~244~~256.3609 26.~~933~~917 6.500 6.749 64 30,~~938~~934,~~649~~980.1535 23.~~210~~216 6.750 6.999 4645 2120,~~049~~855,~~345~~751.8650 15.~~791~~652 7.000 7.249 9 6,~~534~~532,~~750~~637.8769 4.~~902~~903 7.250 7.499 5 1,636,~~520~~420.43 1.228 7.500 7.749 6 4,657,~~324~~161.0050 3.~~494~~495 7.750 7.999 4 1,210,~~894~~221.1697 0.908 8.000 8.249 2 1,369,400.00 1.~~027~~028 8.250 8.499 0 0.00 0.000 8.500 8.749 0 0.00 0.000 8.750 8.999 0 0.00 0.000 9.000 9.249 0 0.00 0.000 9.250 9.499 0 0.00 0.000 >= 9.500 0 0.00 0.000 Total 239 133,~~300~~250,~~947~~047.5536 100.000

Filing Compare · Structured Adjustable Rate Mortgage Loan Trust Series 2007-2